Hindustan Unilever Ltd
NSE:HINDUNILVR

Watchlist Manager
Hindustan Unilever Ltd Logo
Hindustan Unilever Ltd
NSE:HINDUNILVR
Watchlist
Price: 2 338.6 INR -5.02% Market Closed
Market Cap: 5.5T INR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+13%
5Y
+54%
10Y
-
Operating Income
+
3Y
+7%
5Y
+45%
10Y
-
Net Income
+
3Y
+13%
5Y
+55%
10Y
-

Earnings Waterfall
Hindustan Unilever Ltd

Revenue
642.4B INR
Cost of Revenue
-314.6B INR
Gross Profit
327.9B INR
Operating Expenses
-194.3B INR
Operating Income
133.5B INR
Other Expenses
-24.7B INR
Net Income
108.9B INR

Income Statement
Hindustan Unilever Ltd

Rotate your device to view
Income Statement
Currency: INR
Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
129
74
63
358
691
967
1 272
1 300
1 362
1 028
766
472
242
167
146
132
140
170
247
0
0
0
40
0
0
0
830
0
0
0
880
0
0
0
820
0
0
0
880
0
0
0
1 100
0
0
0
1 300
0
0
Revenue
106 286
N/A
99 873
-6%
100 739
+1%
101 894
+1%
108 369
+6%
101 472
-6%
100 178
-1%
99 359
-1%
105 982
+7%
101 545
-4%
104 986
+3%
109 139
+4%
114 571
+5%
116 517
+2%
119 006
+2%
122 470
+3%
123 483
+1%
132 115
+7%
136 346
+3%
97 780
-28%
192 680
+97%
291 090
+51%
393 100
+35%
398 960
+1%
405 110
+2%
407 730
+1%
397 830
-2%
401 500
+1%
417 280
+4%
438 060
+5%
470 280
+7%
484 910
+3%
498 540
+3%
511 120
+3%
524 460
+3%
548 760
+5%
569 740
+4%
591 320
+4%
605 800
+2%
614 520
+1%
619 310
+1%
619 010
0%
618 960
0%
621 070
+0%
624 100
+0%
626 610
+0%
631 210
+1%
639 280
+1%
642 430
+0%
Gross Profit
Cost of Revenue
(86 453)
0
0
0
(88 408)
0
0
0
(91 081)
(14 480)
(30 254)
0
(101 281)
(31 023)
(31 687)
(47 913)
(107 989)
(69 815)
(71 952)
(45 190)
(90 800)
(136 240)
(194 720)
(187 210)
(187 710)
(188 540)
(193 450)
(186 570)
(195 380)
(205 090)
(233 520)
(230 290)
(238 580)
(246 730)
(270 870)
(273 540)
(292 300)
(309 250)
(331 030)
(317 310)
(308 790)
(302 500)
(313 380)
(296 260)
(299 900)
(302 120)
(322 860)
(312 740)
(314 580)
Gross Profit
19 833
N/A
0
N/A
0
N/A
0
N/A
19 961
N/A
0
N/A
0
N/A
0
N/A
14 901
N/A
11 331
-24%
24 714
+118%
0
N/A
13 289
N/A
26 808
+102%
28 633
+7%
44 035
+54%
15 494
-65%
62 300
+302%
64 394
+3%
52 590
-18%
101 880
+94%
154 850
+52%
198 380
+28%
211 750
+7%
217 400
+3%
219 190
+1%
204 380
-7%
214 930
+5%
221 900
+3%
232 970
+5%
236 760
+2%
254 620
+8%
259 960
+2%
264 390
+2%
253 590
-4%
275 220
+9%
277 440
+1%
282 070
+2%
274 770
-3%
297 210
+8%
310 520
+4%
316 510
+2%
305 580
-3%
324 810
+6%
324 200
0%
324 490
+0%
308 350
-5%
326 540
+6%
327 850
+0%
Operating Income
Operating Expenses
(1 927)
(77 712)
(78 061)
(78 640)
(2 000)
(79 346)
(80 187)
(81 009)
(1 956)
(71 803)
(59 023)
(93 822)
(1 384)
(68 467)
(69 566)
(56 096)
(1 357)
(43 070)
(43 974)
(30 780)
(60 730)
(94 200)
(115 230)
(125 460)
(127 910)
(126 390)
(115 790)
(126 910)
(129 820)
(136 930)
(131 240)
(146 870)
(149 360)
(149 190)
(135 930)
(152 960)
(152 560)
(154 550)
(144 630)
(164 520)
(174 900)
(181 370)
(171 110)
(189 980)
(189 820)
(190 100)
(173 390)
(192 160)
(194 310)
Selling, General & Administrative
0
0
0
0
0
0
0
0
0
(3 731)
(8 341)
0
0
(9 207)
(9 805)
(14 981)
0
(19 593)
(19 773)
(16 310)
(32 240)
(49 320)
(95 340)
(65 030)
(65 720)
(65 220)
(90 350)
(63 050)
(63 750)
(67 000)
(100 220)
(73 710)
(74 850)
(73 870)
(103 330)
(75 760)
(75 410)
(75 870)
(112 760)
(80 010)
(86 980)
(90 990)
(133 250)
(96 250)
(94 400)
(93 580)
(138 290)
(93 210)
(94 090)
Depreciation & Amortization
(1 926)
(1 265)
(1 264)
(1 247)
(2 000)
(1 231)
(1 202)
(1 207)
(1 957)
(1 228)
(1 260)
(1 284)
(1 384)
(1 273)
(1 256)
(1 251)
(1 357)
(1 347)
(1 379)
(1 380)
(2 780)
(4 210)
(5 650)
(6 560)
(7 700)
(8 750)
(10 020)
(10 300)
(10 410)
(10 790)
(10 740)
(10 770)
(10 930)
(10 790)
(10 910)
(11 120)
(11 030)
(11 240)
(11 380)
(11 430)
(11 680)
(11 880)
(12 160)
(12 590)
(13 000)
(13 280)
(13 550)
(13 870)
(14 070)
Other Operating Expenses
0
(76 447)
(76 797)
(77 393)
0
(78 113)
(78 983)
(79 800)
0
(66 844)
(49 422)
(92 538)
0
(57 988)
(58 506)
(39 863)
0
(22 129)
(22 821)
(13 090)
(25 710)
(40 670)
(14 240)
(53 870)
(54 490)
(52 420)
(15 420)
(53 560)
(55 660)
(59 140)
(20 280)
(62 390)
(63 580)
(64 530)
(21 690)
(66 080)
(66 120)
(67 440)
(20 490)
(73 080)
(76 240)
(78 500)
(25 700)
(81 140)
(82 420)
(83 240)
(21 550)
(85 080)
(86 150)
Operating Income
17 906
N/A
22 163
+24%
22 679
+2%
23 255
+3%
17 961
-23%
22 127
+23%
19 993
-10%
18 353
-8%
12 945
-29%
15 265
+18%
15 711
+3%
15 318
-3%
11 905
-22%
17 028
+43%
17 754
+4%
18 462
+4%
14 137
-23%
19 230
+36%
20 420
+6%
21 810
+7%
41 150
+89%
60 650
+47%
83 150
+37%
86 290
+4%
89 490
+4%
92 800
+4%
88 590
-5%
88 020
-1%
92 080
+5%
96 040
+4%
105 520
+10%
107 750
+2%
110 600
+3%
115 200
+4%
117 660
+2%
122 260
+4%
124 880
+2%
127 520
+2%
130 140
+2%
132 690
+2%
135 620
+2%
135 140
0%
134 470
0%
134 830
+0%
134 380
0%
134 390
+0%
134 960
+0%
134 380
0%
133 540
-1%
Pre-Tax Income
Interest Income Expense
(129)
(75)
(63)
(358)
(691)
(967)
(1 272)
(1 300)
(1 362)
(1 028)
(766)
(473)
846
(168)
(146)
(132)
487
(170)
(246)
(70)
(170)
(260)
5 460
(530)
(770)
(950)
5 490
(1 220)
(1 190)
(1 360)
3 220
(990)
(960)
(790)
1 760
(1 210)
(1 210)
(1 230)
4 230
(1 370)
(1 990)
(2 620)
8 160
(2 500)
(2 760)
(2 950)
7 530
(5 560)
(5 720)
Non-Reccuring Items
0
0
0
56
0
(405)
(524)
(456)
0
0
0
0
0
0
0
0
0
0
0
(590)
(1 060)
(1 640)
(2 280)
(1 620)
(1 630)
(2 050)
(2 460)
(3 260)
(3 610)
(3 120)
(3 340)
(1 470)
(690)
(850)
(1 840)
(350)
(930)
(1 290)
(2 390)
(2 960)
(2 380)
(1 650)
(1 240)
(1 350)
(1 460)
3 860
4 200
3 400
5 400
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
460
0
0
0
950
0
0
0
1 400
60
400
0
1 730
2 070
1 730
0
(20)
0
0
30
50
60
0
Total Other Income
3 574
0
0
0
4 318
0
0
0
3 036
0
0
0
3 121
0
0
0
3 929
0
0
1 310
3 640
4 370
(290)
5 640
4 490
4 810
(350)
6 410
6 160
5 650
(290)
3 220
2 820
2 880
(240)
3 250
3 810
4 710
(260)
5 620
6 360
9 130
(2 110)
8 830
9 190
9 390
(2 590)
9 610
8 950
Pre-Tax Income
21 352
N/A
22 088
+3%
22 616
+2%
22 953
+1%
21 588
-6%
20 755
-4%
18 197
-12%
16 597
-9%
14 618
-12%
14 237
-3%
14 945
+5%
14 845
-1%
15 872
+7%
16 860
+6%
17 608
+4%
18 330
+4%
18 554
+1%
19 060
+3%
20 174
+6%
22 460
+11%
43 560
+94%
63 120
+45%
86 040
+36%
89 780
+4%
91 580
+2%
94 610
+3%
91 730
-3%
89 950
-2%
93 440
+4%
97 210
+4%
106 060
+9%
108 510
+2%
111 770
+3%
116 440
+4%
118 740
+2%
124 010
+4%
126 950
+2%
129 710
+2%
133 450
+3%
136 050
+2%
139 340
+2%
140 000
+0%
139 260
-1%
139 810
+0%
139 350
0%
144 720
+4%
144 150
0%
141 890
-2%
142 170
+0%
Net Income
Tax Provision
(4 837)
(4 846)
(4 869)
(4 907)
(4 585)
(3 918)
(3 425)
(3 013)
(3 213)
(2 624)
(2 772)
(2 662)
(2 643)
(2 961)
(2 922)
(3 068)
(3 322)
(3 431)
(3 618)
(6 770)
(13 140)
(18 260)
(25 440)
(26 920)
(25 270)
(26 430)
(24 090)
(21 290)
(23 220)
(23 920)
(26 060)
(26 480)
(27 660)
(28 710)
(29 870)
(32 230)
(30 290)
(31 240)
(32 010)
(32 960)
(36 380)
(36 770)
(36 440)
(36 430)
(36 590)
(37 150)
(37 440)
(33 620)
(32 910)
Income from Continuing Operations
16 515
17 241
17 745
18 044
17 003
16 837
14 773
13 584
11 405
11 612
12 172
12 183
13 228
13 899
14 687
15 263
15 231
15 631
16 557
15 690
30 420
44 860
60 600
62 860
66 310
68 180
67 640
68 660
70 220
73 290
80 000
82 030
84 110
87 730
88 870
91 780
96 660
98 470
101 440
103 090
102 960
103 230
102 820
103 380
102 760
107 570
106 710
108 270
109 260
Income to Minority Interest
47
0
0
0
90
0
0
0
22
0
0
0
(27)
0
0
0
(36)
0
0
(40)
10
(30)
(60)
(50)
(140)
(140)
(80)
(40)
0
30
(40)
(80)
(120)
(140)
(130)
(200)
(210)
(250)
(230)
(150)
(110)
(30)
(50)
(50)
(80)
(140)
(220)
(320)
(370)
Equity Earnings Affiliates
0
0
0
0
25
0
0
0
49
0
0
0
(16)
0
0
0
5
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
17 015
N/A
17 241
+1%
17 745
+3%
18 044
+2%
16 873
-6%
16 837
0%
14 773
-12%
13 584
-8%
12 084
-11%
11 528
-5%
11 900
+3%
11 917
+0%
13 559
+14%
16 008
+18%
16 997
+6%
18 944
+11%
18 905
0%
18 405
-3%
19 530
+6%
15 650
-20%
30 430
+94%
44 830
+47%
60 540
+35%
62 810
+4%
66 170
+5%
68 040
+3%
67 480
-1%
68 540
+2%
70 140
+2%
73 240
+4%
79 950
+9%
81 940
+2%
84 010
+3%
87 610
+4%
88 790
+1%
91 630
+3%
96 470
+5%
98 240
+2%
101 200
+3%
102 930
+2%
102 840
0%
103 190
+0%
102 770
0%
103 330
+1%
102 680
-1%
107 430
+5%
106 490
-1%
107 950
+1%
108 890
+1%
EPS (Diluted)
7.73
N/A
7.82
+1%
8.06
+3%
8.18
+1%
7.66
-6%
7.65
0%
6.71
-12%
6.17
-8%
5.49
-11%
5.24
-5%
5.4
+3%
5.41
+0%
6.16
+14%
7.26
+18%
7.7
+6%
8.58
+11%
8.56
0%
8.33
-3%
8.84
+6%
7.23
-18%
14.06
+94%
20.71
+47%
27.96
+35%
28.98
+4%
30.56
+5%
31.42
+3%
31.16
-1%
29.17
-6%
29.84
+2%
31.15
+4%
34.03
+9%
34.87
+2%
35.74
+2%
37.28
+4%
37.77
+1%
38.98
+3%
41.08
+5%
41.81
+2%
43.08
+3%
43.82
+2%
43.77
0%
43.92
+0%
43.74
0%
43.98
+1%
43.71
-1%
45.73
+5%
45.32
-1%
45.94
+1%
46.34
+1%

See Also

Summary
HINDUNILVR intrinsic value, competitors valuation, and company profile.
DCF Valuation
HINDUNILVR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
HINDUNILVR stock valuation using valuation multiples.
Wall Street Estimates
HINDUNILVR price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
HINDUNILVR stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 301,000+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.